Republika ng Pilipinas

Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

PROGRAM OF WORK AND DETAILED ESTIMATE FOR THE PROPOSED

CONSTRUCTION OF TWO (2)-STOREY BOY SCOUT SUB-OFFICE AT RAMON MAGSAYSAY ELEMENTARY SCHOOL
LOCATED AT BARANGAY LOURDES, DISTRICT 1, QUEZON CITY

SCOPE OF WORK:
1 General Requirements including Temporary Enclosure, Temporary Lighting and Water Facilities
and Billboard
2 Site Works including lay-out and staking, site cleaning & preparation, excavation, backfill &
compaction, soil poisoning, gravel bedding, imported earthfill and hauling of all debris/materials at site
and demolish of existing structure like concrete walls, partitions, roofing, steel materials including
concrete breaking
3 Structural Works including footing, column, beams, slab, staircase, wall footing
a. Concrete Works
b. Reinforcing Bar
c. Formworks
d. Scaffolding & Shoring
4 Masonry Works
5 Tileworks (Floor and Wall Finishes)
6 Ceiling Works
7 Fabricated Materials
8 Miscellaneous Works
9 Steel Works and Hardwares
10 Roofing and Tinnery Works
11 Plumbing Works
12 Electrical Works
13 Scaffolding Works
14 Painting Works
15 Construction of Septic Vault (1.2mx2.4m.1.6m Depth)

BILL OF MATERIALS

I. GENERAL REQUIREMENTS

Temporary Enclosure around the Construction Area sq.m. 56 P 250.00 P 14,000.00

Temporary Lighting & Water Facilities days 120 300.00 36,000.00
Billboard pc 1 3,669.30 3,669.30
Direct Cost P 53,669.30

II. SITEWORKS

Lay-Out and Staking sq.m. 33 P 30.00 P 990.00

Site Cleaning & Preparation sq.m. 33 20.00 660.00
Backfill & Compaction cu.m. 15 453.00 6,795.00
Excavation for Footings, Tie Beams, Wall Footing, cu.m. 30 561.61 16,848.30
Drainage Line

Page 1 of 29
Clearing & Hauling of all necessary debris, waste cu.m. 15 450.00 6,750.00
materials at site
Demolish of existing structure like concrete walls, unit 1 15,000.00 15,000.00
counter, roofing, partitions, steel materials,
including concrete breaking,etc.
Direct Cost P 47,043.30

Soil Poisoning/Termite Proofing sq.m. 33 P 69.00 P 2,277.00

Gravel Bedding & Compaction (Ordinary Gravel) for cu.m. 3 900.00 2,700.00
footings and slab on fill
Materials Cost 4,977.00
Labor Cost 1,741.95
Direct Cost 6,718.95
Sub-Total II P 53,762.25

Page 2 of 29
III STRUCTURAL WORKS FOR FOOTING, WALL FOOTING,
COLUMN, BEAMS, SLAB, MAIN STAIR, ETC.

A. Concrete Works (Job Mix @ 28 days)

Column Footing, 3000psi, 3/4" Gravel cu.m. 4 P 3,800.00 P 15,200.00
Column, 3000psi, 3/4" Gravel cu.m. 6 3,800.00 22,800.00
Beams, 3000psi, 3/4" Gravel cu.m. 6 3,800.00 22,800.00
Suspended Slabs, 3000psi, 3/4" Gravel cu.m. 4 3,800.00 15,200.00
Slab-On-Fill, 3000psi, 3/4" Gravel cu.m. 4 3,800.00 15,200.00
Wall Footing, 3000psi, 3/4" Gravel cu.m. 4 3,800.00 15,200.00
Canopy, 3000psi, 3/4" Gravel cu.m. 1 3,800.00 3,800.00
Main Stairs, 3000psi, 3/4" Gravel cu.m. 2 3,800.00 7,600.00
Material Cost P 117,800.00
Labor Cost 41,230.00
Direct Cost P 159,030.00

B. Reinforcing Steel Bars

20mmdia/Grade 60)
Beams kgs 267 P 65.00 P 17,355.00
16mmdia/Grade 60)
Column Footing kgs 275 65.00 17,875.00
Columns kgs 1014 65.00 65,910.00
Beams kgs 483 65.00 31,395.00
(12mmdia/Grade 40)
Suspended Slab kgs 475 65.00 30,875.00
Main Stair kgs 112 65.00 7,280.00
Canopy kgs 43 65.00 2,795.00
Wall Footings kgs 118 65.00 7,670.00
(10mmdia/Grade 40)
Slab-On-Fill kgs 115 65.00 7,475.00
Columns kgs 296 65.00 19,240.00
Beams kgs 237 65.00 15,405.00
Canopy kgs 27 65.00 1,755.00
#16 GI Tie Wire kgs 65 80.00 5,200.00
Material Cost P 230,230.00
Labor Cost 80,580.50
Direct Cost P 310,810.50

C. Formworks
Column sq.m. 76 P 308.00 P 23,408.00
Suspended Slab sq.m. 29 182.00 5,278.00
Beams sq.m. 73 275.00 20,075.00
Canopy sq.m. 5 182.00 910.00
Stair sq.m. 8 182.00 1,456.00
Material Cost P 51,127.00
Labor Cost 17,894.45
Direct Cost P 69,021.45

D. Scaffolding and Shoring

Column l.m. 64 P 575.00 P 36,800.00
Beams sq.m. 73 154.00 11,242.00
Suspended Slab sq.m. 29 131.00 3,799.00
Material Cost P 51,841.00
Labor Cost 18,144.35

Page 3 of 29
 Direct Cost P 69,985.35
Sub-Total III P 608,847.30

Page 4 of 29
IV. MASONRY WORKS

Laying of 150mm CHB including Mortar, Reinforcement sq.m. 130 P 928.00 P 120,640.00
& Plastering both sides (Exterior Walls)
Laying of 100mm CHB including Mortar, Reinforcement sq.m. 11 775.00 8,525.00
& Plastering both sides (Interior Walls)
Stiffiner Beams & Columns including Concreting, l.m. 17 586.00 9,962.00
Steel Bars & Formworks -
Laying of 100mm CHB including Mortar, Reinforcement sq.m. 18 586.00 10,548.00
and Plastering (Parapet Wall)
Plastering of Doors & Windows openings l.m. 66 75.00 4,950.00
Material Cost P 154,625.00
Labor Cost 54,118.75
Direct Cost P 208,743.75

V. TILE WORKS (Floor and Wall Finishes)

30cmx30cm Non-Skid Ceramic Floor Tiles (CR) sq.m. 4 P 1,000.00 P 4,000.00

30cmx30cm Ceramic Glazed Wall Tiles (CR) sq.m. 18 1,000.00 18,000.00
30cmx30cm Non-Skid Ceramic Tiles (Stair) sq.m. 4 1,000.00 4,000.00
60cmx60cm Non-Skid Ceramic Floor Tiles w/ haspi sq.m. 58 1,000.00 58,000.00
25mm Concrete Topping for Tiles sq.m. 66 155.00 10,230.00
Material Cost P 94,230.00
Labor Cost 32,980.50
Direct Cost P 127,210.50

VI. CEILING WORKS

1/4"thk hardiflex in metal framing complete w/ sq.m. 62 P 850.00 P 52,700.00

accessories, hardwares & hangers (2nd floor)
1/4"thk hardiflex in metal framing complete w/ sq.m. 3 850.00 2,550.00
accessories, hardwares & hangers (eaves)
Material Cost P 55,250.00
Labor Cost 19,337.50
Direct Cost P 74,587.50

VII. FABRICATED MATERIALS

D1- (1.8mx2.10m)Double Swing Door w/ Fixed Tranccom on set 1 P 36,000.00 P 36,000.00

Aluminum frames, Complete Fittings and acces.
D2- (0.80mx2.10m) Wooden Panel Door w/ Louver, set 1 8,505.00 8,505.00
Complete Fittings and acces.
W1- (2.3mx1.80m) Aluminum Frame Awning Type Window set 1 26,910.00 26,910.00
w/ 6mm thk. Fixed Clear Glass & comp. accessories
W2- (1.60mx1.20m) Aluminum Frame Swing Type Window sets 6 12,480.00 74,880.00
w/ 6mm thk. Clear Glass & comp. accessories
W3- (0.80mx1.20m) Aluminum Frame Swing Type Window sets 2 6,240.00 12,480.00
w/ 6mm thk. Clear Glass & comp. accessories
W4- (0.60mx0.50m) Aluminum Frame Awning Type Window set 1 1,950.00 1,950.00
w/ 6mm thk. Clear Glass & comp. accessories
Material Cost P 160,725.00
Labor Cost 32,145.00
Direct Cost 192,870.00

Page 5 of 29
VIII. MISCELLANEOUS WORKS

Rubber Nosing for Stair Step l.m. 16 P 400.00 P 6,400.00

Stainless Steel Railing (38mm dia. S.S. pipe handrail w/ l.m. 8 5,650.00 45,200.00
Quezon City Logo set 1 30,000.00 30,000.00
Stainless Steel Signage w/ neon strip backlights for sets 16 4,000.00 64,000.00
"MULTI-PURPOSE HALL"
Aluminum Cladding w/ metal Frames and complete accesories sq.m. 20 3,500.00 70,000.00
Built Up Concrete Counter including, Formworks, l.m. 2 3,950.00 7,900.00
Reinforcement, Concreting, Tileworks and Painting
Material Cost P 223,500.00
Labor Cost 78,225.00
Direct Cost 301,725.00

IX. STEEL WORKS

2"x2"x1/4"thk Angle bar pcs 16 P 1,132.00 P 18,112.00

1 1/2"x 1 1/2"x1/4"thk Angle Bar pcs 13 902.00 11,726.00
2"x3" CEE-Purlins pcs 13 1,150.00 14,950.00
12mmdiax6.0m Plain Round Bar (Sag rod) pcs 5 207.00 1,035.00
Welding Rod boxes 2 3,000.00 6,000.00
Cut-Off Blade pcs 8 240.00 1,920.00
Grinding Disc Metal pcs 10 180.00 1,800.00
Assorted Metal Drill Bit pcs 12 100.00 1,200.00
Hacksaw Blade pcs 10 80.00 800.00
Equipment & Tools usage like (Welding Machine, days 20 500.00 10,000.00
Grinder, Cut-Off Blade, Barena, Chain block, etc.)
Material Cost P 67,543.00
Labor Cost 23,640.05
Direct Cost P 91,183.05

X. ROOFING AND TINNERY WORKS

Rib-type Long Span Roofing ln.m. 36 P 560.00 P 20,160.00

Pre-Painted Gutter pcs 3 650.00 1,950.00
Pre-Painted Flushing pcs 9 650.00 5,850.00
3"diax3.0m PVC Pipe Series 1000 pcs 7 850.00 5,950.00
3"dia PVC Elbow pcs 6 180.00 1,080.00
3"dia PVC Coupling pcs 6 180.00 1,080.00
Roofing Insulation 10mmthk Double Sided Aluminum Foil sq.m. 36 250.00 9,000.00
GI Strap pcs 20 15.00 300.00
Vulca Seal gals 2 1,150.00 2,300.00
Silicon Sealant tubes 10 220.00 2,200.00
Blind Rivets boxes 2 150.00 300.00
Tekscrew pcs 300 3.50 1,050.00
Solvent Cement cans 2 250.00 500.00
Material Cost P 51,720.00
Labor Cost 18,102.00
Direct Cost P 69,822.00

XI. PLUMBING WORKS

A. Fixtures
Water Closet Tank Type w/ Fittings set 1 P 6,500.00 P 6,500.00

Page 6 of 29
 and complete accessories
Urinal Pedestal Type w/ Fittings set 1 7,500.00 7,500.00
and complete accessories
Tissue Holder sets 1 850.00 850.00
Lavatory w/ Fittings sets 1 4,500.00 4,500.00
and complete accessories
4'x4" Floor Drain pcs 1 350.00 350.00
4"x4" Roof Drain pcs 3 450.00 1,350.00
Water Meter pc 1 2,500.00 2,500.00
Faucet (Heavy Duty) pcs 1 550.00 550.00
Material Cost P 24,100.00
Labor Cost 8,435.00
Direct Cost P 32,535.00

B. Rough-Ins and Consumables

PPR 20mmx4m pcs 11 P 650.00 P 7,150.00
PPR 32mmx4m pcs 4 1,150.00 4,600.00
Gate Valve pcs 1 750.00 750.00
Tee equal 32diax32dia pcs 2 60.00 120.00
Tee equal 20diax20dia pcs 2 30.00 60.00
Unequal Tee 32diax20dia pcs 1 60.00 60.00
Elbow 90º 32mmdia pcs 4 50.00 200.00
Elbow 90º 20mmdia pcs 10 20.00 200.00
Coupling 32dia pcs 2 30.00 60.00
Coupling 20dia pcs 2 20.00 40.00
Union Patente 20dia pcs 1 260.00 260.00
Union Patente 32dia pcs 1 460.00 460.00
PVC 100mmdiax3m pcs 8 1,480.00 11,840.00
Wye 100mmdia x100mmdia pcs 6 180.00 1,080.00
1/8 Bend, 100mmdia pcs 4 80.00 320.00
1/4 Bend, 100mmdia pcs 4 110.00 440.00
P-Trap 100mmdia pcs 4 200.00 800.00
Clean-Out 100mmdia pcs 3 80.00 240.00
Coupling 100mmdia pcs 4 70.00 280.00
Solvent cement 400c cans 3 260.00 780.00
Teflon Tape rolls 4 20.00 80.00
Waste Cloth kgs 2 100.00 200.00
Assorted Metal Drillbit pcs 2 100.00 200.00
Assroted Concrete Drillbit pcs 2 100.00 200.00
Hack saw blade pcs 3 80.00 240.00
Material Cost P 30,660.00
Labor Cost 10,731.00
Direct Cost P 41,391.00

C. Drainage Line
Area Drain/Catch Basin (.60mx.60m) including Sets 3 P 1,450.00 P 4,350.00
CHB, cover, reinforcement, concrete topping,
etc. to complete
6"dia PVC Coupling pcs 6 120.00 720.00

Page 7 of 29
 6"dia PVC Elbow pcs 6 220.00 1,320.00
6"dia PVC Pipe (S-1000) pcs 5 1,560.00 7,800.00
Material Cost P 14,190.00
Labor Cost 4,966.50
Direct Cost P 19,156.50
Sub-Total XI P 93,082.50

XII. ELECTRICAL WORKS

Roughing-ins
20mmØ x 3m PVC Pipe pcs 38 P 80.00 P 3,040.00
20mmØ PVC Adaptor w/ Locknut pcs 76 18.00 1,368.00
PVC Clip pcs 76 5.00 380.00
25mmØ x 10m RSC Pipe pcs 5 262.00 1,310.00
25mmØ x 10m RSC Adaptor w/ Locknut pcs 10 65.00 650.00
25mmØ Malleable Iron Clamp pcs 5 60.00 300.00
3/4"Ø x 8' Grounding rod w/ connector pair 1 1,380.00 1,380.00

Wires
3.5mm² THHN Wire rolls 3 4,110.00 12,330.00
8.0mm² THHN Wire mtrs 10 75.00 750.00
14.0mm² THHN Wire mtrs 10 108.00 1,080.00

Wiring Devices and Lighting Fixtures

1x18Watts LED Flourescent Lamp in Troffer Fixture sets 12 1,600.00 19,200.00
1x9Watts Led Pinlight pcs 2 500.00 1,000.00
Outdoor Wall Lamp pcs 2 2,280.00 4,560.00
Special Purpose Outlet ACU sets 2 350.00 700.00
Electric Fan Ceiling Type pcs 5 3,900.00 19,500.00
Emergency Light pcs 2 2,400.00 4,800.00
Exhaust Fan pcs 1 1,850.00 1,850.00
One gang switch w/ Plate and Cover pcs 1 240.00 240.00
Three gang switch w/ Plate and Cover pcs 2 320.00 640.00
Duplex Convenience Outlet w/ ground pcs 12 350.00 4,200.00
Junction box octagonal pcs 18 72.00 1,296.00
2"X4"Utility box w/ plate cover pcs 19 56.00 1,064.00

Page 8 of 29
 Miscellaneous and Consumables
Electrical Tape roll 5 58.00 290.00
Masking Tape roll 1 50.00 50.00
#16 GI Tie Wire kg 1 80.00 80.00
400cc Solvent Cement cans 3 418.00 1,254.00
100cc Solvent Cement cans 2 139.00 278.00
4" Paint Brush pcs 1 70.00 70.00
QDE Paint (Silver Gray) lit 1 250.00 250.00
Red Oxide Paint (Metal Primer) lit 1 185.00 185.00
Hacksaw blade pcs 2 67.00 134.00
Hangers, clips. screws and other accessories unit 1 1,000.00 1,000.00
for electrical fixtures

Panel Board (Supply and Installation)

Panel Board
Main: 60AT, 100AF 2P Bolt-on, 230V, 60 Hz assy 1 10,000.00 10,000.00
Branches: 2-20AT, 100AF, 2P CB & 4-30AT, 100AF, 2P CB,
Materials Cost P 95,229.00
Labor Cost 33,330.15
Direct Cost P 128,559.15

XIII. SCAFFOLDING

H-Frame Scaffolding sq.m. 138 P 120.00 16,560.00

Direct Cost P 16,560.00

XIV. PAINTING WORKS

Quick Dry Enamel for Steel Members sq.m. 55 P 160.00 P 8,800.00

Air Cleaning Paint Finish for Masonry Walls, Columns. sq.m. 95 380.00 36,100.00
Beams,etc. (Exterior)
Semi Gloss Paint Finish (Interior walls) sq.m. 110 160.00 17,600.00
Flat Latex Paint Finish for Ceiling & Eaves sq.m. 65 160.00 10,400.00
Painting of PVC Downspout sq.m. 3 160.00 480.00
Material Cost P 73,380.00
Labor Cost 25,683.00
Direct Cost P 99,063.00

XV. SEPTIC VAULT (1.2mx2.4mx1.6m depht)

a. Earthworks

Excavation cu.m. 5 P 561.61 P 2,808.05

Direct Cost P 2,808.05

b. Materials

Portland Cement bags 35 P 240.00 8,400.00

Washed sand cu.m. 3 780.00 2,340.00
Crushed Gravel (inc. gravel inside) cu.m. 4 900.00 3,600.00
6" CHB pcs 175 16.00 2,800.00

Page 9 of 29
12mmdiax6m def bar kgs 145 65.00 9,425.00
10mmdiax6m def bar kgs 94 65.00 6,110.00
#16 GI Tie Wire kls 4 80.00 320.00
Formworks (Slab) sq.m. 3 182.00 546.00
Formworks (Column) sq.m. 3 308.00 924.00
Sanitary Tee 4"dia pcs 3 220.00 660.00
Materials Cost P 35,125.00
Labor Cost 12,293.75
Direct Cost P 47,418.75
Sub-Total 50,226.80

Page 10 of 29
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

SUMMARY OF COST
I. GENERAL REQUIREMENTS P 53,669.30
II. SITEWORKS 53,762.25
STRUCTURAL WORKS FOR FOOTING, WALL FOOTING,
III 608,847.30
COLUMN, BEAMS, SLAB, MAIN STAIR, ETC.
IV. MASONRY WORKS 208,743.75
V. TILE WORKS (Floor and Wall Finishes) 127,210.50
VI. CEILING WORKS 74,587.50
VII. FABRICATED MATERIALS 192,870.00
VIII. MISCELLANEOUS WORKS 301,725.00
IX. STEEL WORKS 91,183.05
X. ROOFING AND TINNERY WORKS 69,822.00
XI. PLUMBING WORKS 93,082.50
XII. ELECTRICAL WORKS 128,559.15
XIII. SCAFFOLDING 16,560.00
XIV. PAINTING WORKS 99,063.00
XV. SEPTIC VAULT (1.2mx2.4mx1.6m depht) 50,226.80
Total Direct Cost P 2,169,912.10
OCM 325,486.82
PROFIT 216,991.21
FIRE PERMIT FEE 2,851.26
SANITARY AND ELECTRICAL PERMIT FEES 400.00
VAT 135,619.51
Total Project Cost P 2,851,260.89
Prepared by: Checked by:

JERALD B. ADRIATICO ROYLAN G. SWANSON

Project Estimator/ Programmer Engineer II / Programmer

NASARIO F. CAMPOSANO
Electrical Engineer / Programmer

Submitted by:

EDGARDO V. DEL ROSARIO

Architect V

Page 11 of 29
 Recommending Approval:

MENANDRO G. VALDEZ
OIC, Planning & Programming Division

Approved:

JOSELITO B. CABUNGCAL
City Engineer

Page 12 of 29
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

Name of Project: PROPOSED CONSTRUCTION OF TWO (2)-STOREY BOY SCOUT SUB-OFFICE

AT RAMON MAGSAYSAY ELEMENTARY SCHOOL

Location: BARANGAY LOURDES, DISTRICT 1, QUEZON CITY

AGENCY ESTIMATE

Item of Work MATERIALS INDIRECT AGGREGATE

LABOR COST
(Description) COST COST COST

I. GENERAL REQUIREMENTS - 53,669.30 16,771.66 70,440.96

II. SITEWORKS 4,977.00 48,785.25 16,800.70 70,562.95
STRUCTURAL WORKS FOR FOOTING,
III WALL FOOTING, COLUMN, BEAMS, 450,998.00 157,849.30 190,264.78 799,112.08
SLAB, MAIN STAIR, ETC.
IV. MASONRY WORKS 154,625.00 54,118.75 65,232.42 273,976.17
V. TILE WORKS (Floor and Wall Finishes) 94,230.00 32,980.50 39,753.28 166,963.78
VI. CEILING WORKS 55,250.00 19,337.50 23,308.59 97,896.09
VII. FABRICATED MATERIALS 160,725.00 32,145.00 60,271.88 253,141.88
VIII. MISCELLANEOUS WORKS 223,500.00 78,225.00 94,289.06 396,014.06
IX. STEEL WORKS 67,543.00 23,640.05 28,494.70 119,677.75
X. ROOFING AND TINNERY WORKS 51,720.00 18,102.00 21,819.38 91,641.38
XI. PLUMBING WORKS 68,950.00 24,132.50 29,088.28 122,170.78
XII. ELECTRICAL WORKS 95,229.00 33,330.15 40,174.73 168,733.88
XIII. SCAFFOLDING 16,560.00 5,175.00 21,735.00
XIV. PAINTING WORKS 73,380.00 25,683.00 30,957.19 130,020.19
XV. SEPTIC VAULT (1.2mx2.4mx1.6m depht) 35,125.00 15,101.80 15,695.88 65,922.68
FIRE PERMIT FEE 2,851.26
SANITARY AND ELECTRICAL PERMIT FEES 400.00

T O TAL 2,851,260.89

Amount in Words:

TWO MILLION EIGHT HUNDRED FIFTY ONE THOUSAND TWO HUNDRED SIXTY PESOS
AND EIGHTY NINE CENTAVOS ONLY
Note:

Materials to be supplied by the government - NONE.

The contract time for the above mentioned project shall be One Hundred Fifty (150)Calendar Days.

Recommending Approval :

MENANDRO G. VALDEZ
OIC, Planning & Programming Division

Ap p r o ve d :
JOSELITO B. CABUNGCAL
City Engineer
 Republika ng Pilipinas

Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5 Floor, QC Civic Center Building “B”
th

Telephone Nos. 988-4242 Local 8538

PROJECT NAME : PROPOSED CONSTRUCTION OF TWO (2)-STOREY BOY SCOUT SUB-OFFICE AT RAMON MAGSAYSAY ELEMENTARY SCHOOL
LOCATION : BARANGAY LOURDES, DISTRICT 1, QUEZON CITY
DURATION: 150 CALENDAR DAYS

WORK SCHEDULE

WORK DESCRIPTION NO. OF CALENDAR DAYS

5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120 125 130 135 140 145 150

I GENERAL REQUIREMENTS

II SITE WORKS
STRUCTURAL WORKS FOR FOOTING,
III WALL FOOTING, COLUMN, BEAMS, SLAB,
MAIN STAIR, ETC.
IV MASONRY WORKS

V TILE WORKS (Floor and Wall Finishes)

VI. CEILING WORKS

VII. FABRICATED MATERIALS

VIII. MISCELLANEOUS WORKS

IX. STEEL WORKS

X. ROOFING AND TINNERY WORKS

XI. PLUMBING WORKS

XII. ELECTRICAL WORKS

XIII. SCAFFOLDING

XIV. PAINTING WORKS

XV. SEPTIC VAULT (1.2mx2.4mx1.6m depht)

Prepared by: Checked & Submitted by: Recommending Approval: Approved by:

ROYLAN G. SWANSON EDGARDO V. DEL ROSARIO MENANDRO G. VALDEZ JOSELITO B. CABUNGCAL

Civil Engineer / Programmer Architect IV OIC, Planning & Programming Division City Engineer
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

Project Name : PROPOSED CONSTRUCTION OF TWO (2)-STOREY BOY SCOUT SUB-OFFICE

AT RAMON MAGSAYSAY ELEMENTARY SCHOOL

Location : BARANGAY LOURDES, DISTRICT 1, QUEZON CITY

LIST OF MAJOR EQUIPMENT

NO. OF
NAME OF EQUIPMENT
UNIT
1 Mini Dumptruck 1
2 Bar Cutter 1
3 Water Truck 1
4 Welding Machine 1
5 Elf Truck 1
6 Scaffolding (H-Frame) set
7 Power Tools set

Prepared by: Checked and Submitted by:

ROYLAN G. SWANSON EDGARDO V. DEL ROSARIO

Engineer II / Programmer Architect V

Recommending Approval:

MENANDRO G. VALDEZ
OIC, Planning & Programming Division

Approved by:
JOSELITO B. CABUNGCAL
City Engineer
 for items
104, 105,
106

for item 502 & 503

spl13, 505
316

ROSARIO
 Republika ng Pilipinas
Lungsod ng Quezon
TANGGAPAN NG INHINYERYA
5th Floor, QC Civic Center Building “B”
Telephone Nos. 988-4242 Local 8538

Project Name : PROPOSED CONSTRUCTION OF TWO (2)-STOREY BOY SCOUT SUB-OFFICE

AT RAMON MAGSAYSAY ELEMENTARY SCHOOL
Location :
BARANGAY LOURDES, DISTRICT 1, QUEZON CITY

LIST OF KEY PERSONNEL

Manpower No.
1 Project Manager 1
2 Project Engineer 1
3 Materials Engineer 1
4 Foreman 1
5 Skilled Worker 4
6 Driver 1

Prepared by: Checked and Submitted by:

ROYLAN G. SWANSON EDGARDO V. DEL ROSARIO

Engineer II / Programmer Architect V

Recommending Approval:

MENANDRO G. VALDEZ
OIC, Planning & Programming Division

Approved by:

JOSELITO B. CABUNGCAL
City Engineer
 25
24

ROSARIO
 PROGRAM OF WORK AND DETAILED ESTIMATE FOR THE PROPOSED
CONSTRUCTION OF TWO (2)-STOREY BOY SCOUT SUB-OFFICE AT RAMON MAGSAYSAY ELEMENTARY SCHOOL
LOCATED AT BARANGAY LOURDES, DISTRICT 1, QUEZON CITY

TAKE OFF

I. GENERAL REQUIREMENTS

Temporary Enclosure around the Construction Area sq.m. 56

Temporary Lighting & Water Facilities days 120
Billboard pc 1

II. SITEWORKS

Lay-Out and Staking sq.m. 33

Site Cleaning & Preparation sq.m. 33
Backfill & Compaction cu.m. 15
Excavation for Footings, Tie Beams, Wall Footing, cu.m. 30
Drainage Line
Clearing & Hauling of all necessary debris, waste cu.m. 15
materials at site
Demolish of existing structure like concrete walls, unit 1
counter, roofing, partitions, steel materials,
including concrete breaking,etc.

Soil Poisoning/Termite Proofing sq.m. 33

Gravel Bedding & Compaction (Ordinary Gravel) for cu.m. 3
footings and slab on fill

III STRUCTURAL WORKS FOR FOOTING, WALL FOOTING,

COLUMN, BEAMS, SLAB, MAIN STAIR, ETC.

A. Concrete Works (Job Mix @ 28 days)

Column Footing, 3000psi, 3/4" Gravel cu.m. 4
Column, 3000psi, 3/4" Gravel cu.m. 6
Beams, 3000psi, 3/4" Gravel cu.m. 6
Suspended Slabs, 3000psi, 3/4" Gravel cu.m. 4
Slab-On-Fill, 3000psi, 3/4" Gravel cu.m. 4
Wall Footing, 3000psi, 3/4" Gravel cu.m. 4
Canopy, 3000psi, 3/4" Gravel cu.m. 1
Main Stairs, 3000psi, 3/4" Gravel cu.m. 2

B. Reinforcing Steel Bars

20mmdia/Grade 60)
Beams kgs 267
16mmdia/Grade 60)
Column Footing kgs 275
Columns kgs 1014
Beams kgs 483
(12mmdia/Grade 40)
Suspended Slab kgs 475
Main Stair kgs 112
Canopy kgs 43
Wall Footings kgs 118
 (10mmdia/Grade 40)
Slab-On-Fill kgs 115
Columns kgs 296
Beams kgs 237
Canopy kgs 27
#16 GI Tie Wire kgs 65

C. Formworks
Column sq.m. 76
Suspended Slab sq.m. 29
Beams sq.m. 73
Canopy sq.m. 5
Stair sq.m. 8

D. Scaffolding and Shoring

Column l.m. 64
Beams sq.m. 73
Suspended Slab sq.m. 29

IV. MASONRY WORKS

Laying of 150mm CHB including Mortar, Reinforcement sq.m. 130

& Plastering both sides (Exterior Walls)
Laying of 100mm CHB including Mortar, Reinforcement sq.m. 11
& Plastering both sides (Interior Walls)
Stiffiner Beams & Columns including Concreting, l.m. 17
Steel Bars & Formworks
Laying of 100mm CHB including Mortar, Reinforcement sq.m. 18
and Plastering (Parapet Wall)
Plastering of Doors & Windows openings l.m. 66

V. TILE WORKS (Floor and Wall Finishes)

30cmx30cm Non-Skid Ceramic Floor Tiles (CR) sq.m. 4

30cmx30cm Ceramic Glazed Wall Tiles (CR) sq.m. 18
30cmx30cm Non-Skid Ceramic Tiles (Stair) sq.m. 4
60cmx60cm Non-Skid Ceramic Floor Tiles w/ haspi sq.m. 58
25mm Concrete Topping for Tiles sq.m. 66

VI. CEILING WORKS

1/4"thk hardiflex in metal framing complete w/ sq.m. 62

accessories, hardwares & hangers (2nd floor)
1/4"thk hardiflex in metal framing complete w/ sq.m. 3
accessories, hardwares & hangers (eaves)

VII. FABRICATED MATERIALS

D1- (1.8mx2.10m)Double Swing Door w/ Fixed Tranccom on set 1

Aluminum frames, Complete Fittings and acces.
D2- (0.80mx2.10m) Wooden Panel Door w/ Louver, set 1
Complete Fittings and acces.
W1- (2.3mx1.80m) Aluminum Frame Awning Type Window set 1
w/ 6mm thk. Fixed Clear Glass & comp. accessories
W2- (1.60mx1.20m) Aluminum Frame Swing Type Window sets 6
w/ 6mm thk. Clear Glass & comp. accessories
W3- (0.80mx1.20m) Aluminum Frame Swing Type Window sets 2
w/ 6mm thk. Clear Glass & comp. accessories
W4- (0.60mx0.50m) Aluminum Frame Awning Type Window set 1
w/ 6mm thk. Clear Glass & comp. accessories
VIII. MISCELLANEOUS WORKS

Rubber Nosing for Stair Step l.m. 16

Stainless Steel Railing (38mm dia. S.S. pipe handrail w/ l.m. 8
Quezon City Logo set 1
Stainless Steel Signage w/ neon strip backlights for sets 16
"MULTI-PURPOSE HALL"
Aluminum Cladding w/ metal Frames and complete accesories sq.m. 20
Built Up Concrete Counter including, Formworks, l.m. 2
Reinforcement, Concreting, Tileworks and Painting

IX. STEEL WORKS

2"x2"x1/4"thk Angle bar pcs 16

1 1/2"x 1 1/2"x1/4"thk Angle Bar pcs 13
2"x3" CEE-Purlins pcs 13
12mmdiax6.0m Plain Round Bar (Sag rod) pcs 5
Welding Rod boxes 2
Cut-Off Blade pcs 8
Grinding Disc Metal pcs 10
Assorted Metal Drill Bit pcs 12
Hacksaw Blade pcs 10
Equipment & Tools usage like (Welding Machine, days 20
Grinder, Cut-Off Blade, Barena, Chain block, etc.)

X. ROOFING AND TINNERY WORKS

Rib-type Long Span Roofing ln.m. 36

Pre-Painted Gutter pcs 3
Pre-Painted Flushing pcs 9
3"diax3.0m PVC Pipe Series 1000 pcs 7
3"dia PVC Elbow pcs 6
3"dia PVC Coupling pcs 6
Roofing Insulation 10mmthk Double Sided Aluminum Foil sq.m. 36
GI Strap pcs 20
Vulca Seal gals 2
Silicon Sealant tubes 10
Blind Rivets boxes 2
Tekscrew pcs 300
Solvent Cement cans 2

XI. PLUMBING WORKS

A. Fixtures
Water Closet Tank Type w/ Fittings set 1
and complete accessories
Urinal Pedestal Type w/ Fittings set 1
and complete accessories
Tissue Holder sets 1
Lavatory w/ Fittings sets 1
 and complete accessories
4'x4" Floor Drain pcs 1
4"x4" Roof Drain pcs 3
Water Meter pc 1
Faucet (Heavy Duty) pcs 1

B. Rough-Ins and Consumables

PPR 20mmx4m pcs 11
PPR 32mmx4m pcs 4
Gate Valve pcs 1
Tee equal 32diax32dia pcs 2
Tee equal 20diax20dia pcs 2
Unequal Tee 32diax20dia pcs 1
Elbow 90º 32mmdia pcs 4
Elbow 90º 20mmdia pcs 10
Coupling 32dia pcs 2
Coupling 20dia pcs 2
Union Patente 20dia pcs 1
Union Patente 32dia pcs 1
PVC 100mmdiax3m pcs 8
Wye 100mmdia x100mmdia pcs 6
1/8 Bend, 100mmdia pcs 4
1/4 Bend, 100mmdia pcs 4
P-Trap 100mmdia pcs 4
Clean-Out 100mmdia pcs 3
Coupling 100mmdia pcs 4
Solvent cement 400c cans 3
Teflon Tape rolls 4
Waste Cloth kgs 2
Assorted Metal Drillbit pcs 2
Assroted Concrete Drillbit pcs 2
Hack saw blade pcs 3

C. Drainage Line
Area Drain/Catch Basin (.60mx.60m) including Sets 3
CHB, cover, reinforcement, concrete topping,
etc. to complete
6"dia PVC Coupling pcs 6
6"dia PVC Elbow pcs 6
6"dia PVC Pipe (S-1000) pcs 5

XII. ELECTRICAL WORKS

Roughing-ins
20mmØ x 3m PVC Pipe pcs 38
20mmØ PVC Adaptor w/ Locknut pcs 76
PVC Clip pcs 76
25mmØ x 10m RSC Pipe pcs 5
25mmØ x 10m RSC Adaptor w/ Locknut pcs 10
25mmØ Malleable Iron Clamp pcs 5
3/4"Ø x 8' Grounding rod w/ connector pair 1

Wires
3.5mm² THHN Wire rolls 3
8.0mm² THHN Wire mtrs 10
14.0mm² THHN Wire mtrs 10

Wiring Devices and Lighting Fixtures

1x18Watts LED Flourescent Lamp in Troffer Fixture sets 12
1x9Watts Led Pinlight pcs 2
Outdoor Wall Lamp pcs 2

Special Purpose Outlet ACU sets 2

Electric Fan Ceiling Type pcs 5

Emergency Light pcs 2

Exhaust Fan pcs 1

One gang switch w/ Plate and Cover pcs 1

Three gang switch w/ Plate and Cover pcs 2

Duplex Convenience Outlet w/ ground pcs 12

Junction box octagonal pcs 18

2"X4"Utility box w/ plate cover pcs 19

 Miscellaneous and Consumables
Electrical Tape roll 5
Masking Tape roll 1
#16 GI Tie Wire kg 1
400cc Solvent Cement cans 3
100cc Solvent Cement cans 2
4" Paint Brush pcs 1
QDE Paint (Silver Gray) lit 1
Red Oxide Paint (Metal Primer) lit 1
Hacksaw blade pcs 2
Hangers, clips. screws and other accessories unit 1
for electrical fixtures

Panel Board (Supply and Installation)

Panel Board
Main: 60AT, 100AF 2P Bolt-on, 230V, 60 Hz assy 1
Branches: 2-20AT, 100AF, 2P CB & 4-30AT, 100AF, 2P CB,

XIII. SCAFFOLDING

H-Frame Scaffolding sq.m. 138

J PAINTING WORKS

Quick Dry Enamel for Steel Members sq.m. 55

Air Cleaning Paint Finish for Masonry Walls, Columns. sq.m. 95
Beams,etc. (Exterior)
Semi Gloss Paint Finish (Interior walls) sq.m. 110
Flat Latex Paint Finish for Ceiling & Eaves sq.m. 65
Painting of PVC Downspout sq.m. 3

XV. SEPTIC VAULT (1.2mx2.4mx1.6m depht)

a. Earthworks

Excavation cu.m. 5

b. Materials

Portland Cement bags 35

Washed sand cu.m. 3
Crushed Gravel (inc. gravel inside) cu.m. 4
6" CHB pcs 175
12mmdiax6m def bar kgs 145
10mmdiax6m def bar kgs 94
#16 GI Tie Wire kls 4
Formworks (Slab) sq.m. 3
Formworks (Column) sq.m. 3
Sanitary Tee 4"dia pcs 3